ADVOKATENE LÆGLAND, KOSBERG & HANISCH AS

2080 EIDSVOLL

Finances

Share Ownership

Return on Equity

164,39 %

Current Ratio

1,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 907 000	6 398 000	6 365 000	6 922 000
Net Income	1 542 000	1 194 000	865 000	1 249 000
Total Assets	4 049 000	2 690 000	3 071 000	4 004 000
Total Equity	938 000	938 000	938 000	1 154 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 907 000	6 398 000	6 365 000	6 922 000
Expenditure	4 931 000	4 866 000	5 247 000	5 314 000
Operating Profit	1 976 000	1 531 000	1 117 000	1 608 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Earnings Before Tax	1 976 000	1 531 000	1 117 000	1 609 000
Tax	434 000	337 000	252 000	359 000
Net Income	1 542 000	1 194 000	865 000	1 249 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	7 000	20 000	265 000
Total Current Assets	4 049 000	2 683 000	3 051 000	3 739 000
Total Assets	4 049 000	2 690 000	3 071 000	4 004 000
Total Retained Equity	833 000	833 000	833 000	1 049 000
Total Equity	938 000	938 000	938 000	1 154 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 111 000	1 752 000	2 133 000	2 850 000
Total Equity and Debt	4 049 000	2 690 000	3 071 000	4 004 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 907 000	6 398 000	6 347 000	6 922 000
Other Income	0	0	18 000	0
Revenue	6 907 000	6 398 000	6 365 000	6 922 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 552 000	3 579 000	3 730 000	4 158 000
Depreciation	7 000	13 000	63 000	89 000
Impairment	0	0	0	0
Expenditure	4 931 000	4 866 000	5 247 000	5 314 000
Operating Profit	1 976 000	1 531 000	1 117 000	1 608 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Dividends	1 542 000	361 000	865 000	1 249 000
Net Income	1 542 000	1 194 000	865 000	1 249 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	7 000	20 000	265 000
Total Tangible Assets	0	7 000	20 000	265 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	7 000	20 000	265 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 677 000	782 000	1 130 000	1 747 000
Total Current Assets	4 049 000	2 683 000	3 051 000	3 739 000
Total Assets	4 049 000	2 690 000	3 071 000	4 004 000
Total Equity	938 000	938 000	938 000	1 154 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	648 000	513 000	430 000	765 000
Dividends	1 542 000	361 000	865 000	1 249 000
Other Current Debt	487 000	540 000	586 000	477 000
Total Current Debt	3 111 000	1 752 000	2 133 000	2 850 000
Total Equity and Debt	4 049 000	2 690 000	3 071 000	4 004 000

Financial indicators	2022	2021	2020	2019
Return on Equity	164,39 %	127,29 %	92,22 %	108,23 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	28,61 %	23,93 %	17,55 %	23,23 %
Current Ratio	1,3	1,53	1,43	1,31
Quick Ratio	1,3	1,53	1,43	1,31
Equity Ratio	0,23	0,35	0,31	0,29
Gross Profit Margin	100 %	100 %	100 %	100 %